Underwriting figures (free)
| Stated cap rate | 3.90% |
|---|---|
| Cap rate source | Stated |
| As-stated DSCR | 0.69x |
| Stress DSCR | 0.58x |
| IO DSCR (as-stated) | 0.80x |
| Cash-on-cash @70% LTV | -4.7% |
| Cash-on-cash @80% LTV | -10.8% |
| Discount band (est.) | ~55% off ask |
What Flyover Grade flags
No comparable listing nearby -- verify this is a real market. This is DYODD screening, not a lender approval or investment advice.